Valuation Lindt OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:16:36 2026-07-28 EDT			5-day change	1st Jan Change
11,413.51 ^USD	+3.21%		-0.30%	-21.93%

07-24	Swiss stocks - Factors to watch on July 24	RE
07-23	BofA Forecasts H2 Volume Inflection for Lindt & Sprüngli; Price Objective, Estimates Updated	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,923	21,980	23,697	23,214	26,775	22,083	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-17.53%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	23,089	23,007	22,941
Change	-	-25.37%	9.26%	-3.15%	16.8%	-17.16%	-0.36%	-0.28%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	30.1x	28x	25.9x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.4x	4.21x	4.02x
PEG	-	2.2x	1.8x	25.55x	4.5x	11.68x	3.61x	3.36x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.66x	3.5x	3.31x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.83x	3.64x	3.43x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	17.6x	16.5x	15.4x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	23.1x	21.4x	19.9x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	27.3x	29.6x	28.2x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.66%	3.38%	3.54%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,876	2,002	2,115
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	1.94%	2.07%	2.18%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,218	3,467	3,734
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	58.3%	57.8%	56.6%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,034	6,312	6,681
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,310	1,394	1,489
EBIT ¹	644.9	744.6	813.1	884.2	971	1,001	1,073	1,151
Net income ¹	490.5	569.7	671.4	672.3	727.2	747.2	802.1	861.5
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	1,006	923.6	858.4
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	96,900.00	96,900.00	96,900.00
Nbr of stocks (in thousands)	241	232	233	231	230	229.2	-	-
Announcement Date	3/8/22	3/7/23	3/5/24	3/4/25	3/10/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BARRY CALLEBAUT AG	31.56x	0.7x	10.48x	2.6%	7.57B
CLOETTA AB	21.21x	1.96x	12.52x	2.6%	1.71B
MORINAGA&CO., LTD.	13.95x	0.91x	6.62x	2.53%	1.4B
GUAN CHONG	10.08x	-	-	3.12%	804M
DELFI LIMITED	12.58x	0.7x	6.13x	4.39%	409M
Average	17.88x	1.07x	8.94x	3.05%	2.38B
Weighted average by Cap.	25.90x	0.92x	10.15x	2.69%